Post on 15-Dec-2015
1
HCPS Board of Education
FY 2010 Budget ApprovalJune 22, 2009
2
FY 2010 Budget ChallengeEconomic
Downturn 2009
3
FY 2010 Unrestricted Operating Budget
Local Revenue: 0
State Revenue: ARRA/SFSF - To Restricted Fund (2,053,378)
Other State Reductions (3,472,021) (5,525,399)
Other Revenue: 239,718
Decrease in Revenue (5,285,681)$
Revenue Changes:
4
FY 2010 Unrestricted Operating Budget
Increase in Health and Retirement Rates 6,494,639
Less: Portion of Health Inc. to Restricted (2,053,378) 4,441,261
Utility Costs (inc. 153,888 sq. ft. new construction) 779,032
5 SE Bus Drivers and 5 SE Bus Attendants 254,191
Other Transportation Cost Increases 492,125
Cost of Doing Business Increases 662,316
Magnet/Intervention Programs 313,145
Increase in Fixed Costs 6,942,070$
Cost Increases:
5
Decrease in Revenue $5,285,681
Increase in Fixed Costs $6,942,070
Total Shortfall for FY 2010 ($12,227,751)
FY 2010 Unrestricted Operating Budget
Financial Challenge
6
Cost Savings/Reductions Implemented by HCPS:
Cost Savings/Reductions taken by HCPS:
Turnover 1,463,063Cost Saving Measures 3,536,147Reversals FY09 One Time Expenditures 968,538Transfer Costs to Restricted Program 828,695Reduce Fuel Price from $4.25 to $3.00 1,232,394Charter School 708,327
Total Cost Savings/Reductions $8,737,164
Shortfall after Cost Reductions ($3,490,587)
7
FY 2010 Unrestricted Operating Budget
Shortfall after Cost Reductions ($3,490,587)
Increase in Use of Fund Balance* $3,490,587
Balanced Budget $0
*FY 2010 Unrestricted Operating Budget Revenue contains a total of $4,637,987 from HCPS Fund Balance .
8
The State actions now require the County to assume more of the funding level for the Harford County Public School System in order to move the school system forward in meeting Federal and State mandates.
The school system is grateful to receive level funding from the County government for FY 2010 in this uncertain economy.
9
FY 2010 Unrestricted State Aid
by Program
FY10 Unadjusted State Aid
ARRA Funds SFSF Portion
Other Adjustment
FY 10 Final Unrestricted
State Aid
Foundation Grant 146,641,649 - 146,641,649 Transportation 11,607,026 (791,496) 10,815,530 Compensatory Education 26,664,541 (732,321) 25,932,220 Limited English Proficient 1,941,947 (61,174) 1,880,773 Special Education 13,949,034 - (1,565,000) 12,384,034 Supplemental Grant 976,690 (468,387) 508,303 MSDE (HCPS Employees on Loan) 347,317 347,317
Total 201,780,887$ (2,053,378)$ (1,217,683)$ 198,509,826$
State Aid Adjustments
American Recovery and Reinvestment Act of 2009 (ARRA)
Maryland State is using ARRA Federal Funds to support the formula funding for Direct State Education Aid for FY 2010
To Restricted – ARRA Federal FundsTo Restricted – Medical Assistance
10
6/17/2009 12:01 FTE Revenue Expenses
BOE's Proposed Budget FY10 - (April 09) 4,848.4 420,149,310 420,149,310
1 State - Increase Foundation Aid 4/24/09 19,886 2 State - Increase Comp. Ed. 4/24/09 10,326 3 State - Increase Limited English 4/24/09 432 4 State - Increase Supplemental Grant 4/24/09 2,431 5 State - Decrease Special Education 4/24/09 (29,633)
6 State - Decrease Medical Assistance Transfer (orig. $975k + adj 590k = $1,565K Total ) (590,000)
7 State - ARRA State Stabilization Funds to Restricted (2,053,378) 8 Other Revenue - Summer Swim Program 6,135 9 Other Revenue - Contractor Bids 10,000
Rev
enu
e
Approval
Board
Revenue Adjustments
11
Expense Adjustments6/17/2009 12:13 FTE Revenue Expenses
BOE's Proposed Budget FY10 - (April 09) 4,848.4 420,149,310 420,149,310
10 Summary of Base Budget Changes 0.4 -
11 Summer Swim - Supplies 3,420
12 Remove FTE funded with Transportation Incentive at WSJES (Funds removed in CDB) (1.0) -
13 Increase Bids/Ads for change in accounting method 10,000
14 Increase rental for Edgewood Bus Lot 19,200
15 Increase Indirect Cost Recovery for Grants (26,543)
16 Transfer Reading Teachers to EIS Grant (10.0) (924,396)
17 Transfer Special Education Teachers to Operating from EIS 13.0 924,396
18 Funding for Schools in Need of Improvement 238,695
19 Transfer positions to Title I (5.4) (238,695)
20 Transfer Health Benefits - ARRA State Stabilization Restricted Funds (2,053,378)
21 Transfer Contracted SE Therapy & Health Services for Medically Fragile Services to Medical Assistance Grant (590,000)
22 Mid-day bus service to MES for 1/2 day preschool (We
have adequate service to cover WPES) 13,500
(3.0) (2,623,801) (2,623,801)
Proposed Budget FY10 - (June 2009) 4,845.4 417,525,509 417,525,509
Exp
end
itu
re
Recommended Changes
Approval
Board
12
Reconciliation of FTEs10.0 Transp 5.0 Drivers and 5.0 Attendants (SE Buses)
(1.0) CR Employee on Loan to MSDE
(1.0) CR Achievement Gap Coordinator
(1.0) CR Administrative Position
(1.0) CR Clerical
(0.5) CR Team Nurse
(10.0) Charter RAACS Positions
1.0 Base Guidance Counselor
(0.6) Base Asst. Supr.- Office of Accountability to Grant
(1.0) CDB Reading Teacher (4th Tier Bus Funds)
3.0 CDB Net Teachers from EIS Grant
(5.4) Restricted 4.4 to ARRA Title 1 & 1.0 to Regular Title 1
(7.5) Net Change
Summary of Position Changes
13
Summary of Revenue Changes
Note: $4,637,987 of one time revenue from Fund Balance will be used to fund operating costs in the FY 2010 Unrestricted Operating Budget.
Revenue FY09 Budget 09 - 10 Change Total FY10
Local 210,914,800 - 210,914,800
State 204,035,225 (5,525,399) 198,509,826
Federal 350,000 30,330 380,330
Other Sources 2,873,178 209,388 3,082,566
Fund Balance 1,147,400 3,490,587 4,637,987
Total 419,320,603$ (1,795,094)$ 417,525,509$
14
FTEs % Change
4,852.9 $419,320,603Benefit Rate Increase for Active and Retired Employees: $6,494,639
Less:-$2,053,378 $4,441,261 1.1%
Turnover 61.4 Teaching Positions: ($1,463,063) -0.3%0.4 Base Budget Adjustments: $0
FY09/10 Cost Reductions:Permanent Salary Variances ($613,170)
1.0 Frozen Position ($31,633)(4.5) (4.5) Other Cost Saving Measures ($2,891,344) ($3,536,147) -0.8%
Cost of Doing Business:Reversal of One Time FY 2009 Expenditures ($968,538)Utilities $407,540
10.0 Transportation ($486,078)2.0 Other Cost of Doing Business Expenditures $662,316
Magnet Programs $9,450Intervention Programs for Schools and Students $303,695
(10.0) Net Decrease - Charter School ($708,327) ($779,942) -0.2%Transfers to Restricted Funding Sources*:
(5.4) ($238,695)
($590,000) ($828,695) -0.2%Operating Impact of New Construction Projects:
Aberdeen High School Classrooms/+19,850 sq ft $0Bel Air High School New building/+74,444 sq ft $351,682Joppatowne Elementary School Classrooms/+39,943 sq ft $0Joppatowne High School Gym/+9,915 sq ft $19,810Patterson Mill MSHS 12th Grade $0Prospect Mill Elementary School Gym/+9,736 sq ft $0 $371,492 0.1%
(7.5) ($1,795,094) -0.43%4,845.4 $417,525,509
6/17/2009 12:33
Summary of Board of Education'sFY 2010 Unrestricted Operating Budget
June 22, 2009
FY 2009 Revised Budget
Total Change FY09 - FY10 Budget Proposed FY 2010 Unrestricted Budget
Portion of Benefit Increase to be paid with ARRA State Stabilization Funds
Transfer Positions to Title 1 Grant
Contracted SE & Health Services for Medically Fragile Students to Medical Assistance
15
The Superintendent recommends the approval of the
proposed amendments to the Unrestricted Fund.
Final Reconciliation FY 2010 Unrestricted Operating Budget
Go back to slide 10 & 11 for amendments
16
HARFORD COUNTY PUBLIC SCHOOLSRESTRICTED PROGRAMS BY SOURCE
FY07 Actual FY08 Budget FY08 Actual FY09 Budget FY10 Budget
FEDERAL GRANTS
21st Century Community Learning Centers 439,980 440,000 528,675 489,000 425,000
After School Program 99,757 116,793 109,205 106,176 79,632
American History 180,601 0 232,032 0 0
Career & Technology 328,522 316,750 316,550 304,917 289,530
Comprehensive School Reform 300,645 242,840 120,762 0 0
Federal Miscellaneous 177,332 187,550 207,741 243,532 183,487
Homeland Security/Emergency Prep 0 0 60,939 0 145,000
Least Restrictive Environment 123,945 114,047 119,729 118,569 114,607
Magnet Schools 163,619 0 114,809 0 0
Medical Assistance 1,241,555 1,442,513 977,904 1,393,787 1,764,787
MMSR Staff Development Federal 0 0 0 21,220 22,000
Restricted Fund for FY 2010
17
HARFORD COUNTY PUBLIC SCHOOLSRESTRICTED PROGRAMS BY SOURCE
FY07 Actual FY08 Budget FY08 Actual FY09 Budget FY10 Budget
FEDERAL GRANTS
Promoting Student Achievement 0 0 0 0 100,000
Reconnecting Youth 166,821 94,881 182,047 145,500 165,000
Safe and Drug Free Schools 146,798 122,795 134,363 106,575 104,368
Science and Math Academy 0 0 125,000 95,633 95,633
Special Education Discretionary 158,910 46,027 337,251 259,949 616,911
Special Education Early Intervening 1,159,864 1,112,555 922,537 1,129,985 1,182,624
Special Education Early Intervening ARRA 0 0 0 0 688,267
Special Education Passthrough 6,728,199 6,304,481 6,214,927 6,403,248 6,701,534
Special Education Passthrough ARRA 0 0 0 0 3,786,844
Special Education Preschool Passthrough 221,618 221,618 221,618 221,618 168,475
Special Ed Preschool Passthrough ARRA 0 0 0 0 118,822
Special Education Preschool Early Intervening 0 0 0 0 29,731
Special Ed Preschool Early Intervening ARRA 0 0 0 0 20,969
Restricted Fund for FY 2010 continued
18
HARFORD COUNTY PUBLIC SCHOOLSRESTRICTED PROGRAMS BY SOURCE
FY07 Actual FY08 Budget FY08 Actual FY09 Budget FY10 Budget
FEDERAL GRANTS
State Fiscal Stabilization Funds ARRA 0 0 0 0 2,053,378
Tech Prep 58,269 37,787 37,787 34,551 32,653
Tech Prep Incentive 17,254 16,000 5,000 5,000 7,500
Title I 3,726,424 4,331,800 4,105,169 4,257,970 3,804,884
Title I ARRA 0 0 0 0 1,282,629
Title I School Improvement 111,974 100,000 28,184 0 0
Title II 1,319,887 1,284,682 1,271,929 1,274,052 1,222,276
Title II Technology 4,676 43,586 56,510 38,932 38,000
Title III 69,069 102,216 76,767 96,718 101,820
Title V 90,585 42,757 40,739 0 0
Urban Area Security Initiative 173,179 275,000 59,885 0 0
Total Federal 17,209,483 16,996,678 16,608,059 16,746,932 25,346,361
Restricted Fund for FY 2010 continued
19
Restricted Fund for FY 2010 continued
20
HARFORD COUNTY PUBLIC SCHOOLSRESTRICTED PROGRAMS BY SOURCE
FY07 Actual FY08 Budget FY08 Actual FY09 Budget FY10 Budget
MISCELLANEOUS GRANTS
Kleins Foundation 40,000 40,000 40,000 40,000 40,000
Misc O ther 132,659 60,000 111,867 73,963 60,000
Total O ther 172,659 100,000 151,867 113,963 100,000
GRAND TOTAL $25,418,136 $24,941,317 $24,282,064 $25,057,762 $32,701,475
Restricted Fund for FY 2010 continued
21
Summary Restricted Fund for FY 2010HARFORD COUNTY PUBLIC SCHOOLSRESTRICTED PROGRAMS BY SOURCE
FY07 Actual FY08 Budget FY08 Actual FY09 Budget FY10 Budget
Total Federal 17,209,483 16,996,678 16,608,059 16,746,932 25,346,361
Total State 8,035,994 7,844,639 7,522,138 8,196,867 7,255,114
Total O ther 172,659 100,000 151,867 113,963 100,000
GRAND TOTAL $25,418,136 $24,941,317 $24,282,064 $25,057,762 $32,701,475
22
The Capital Projects Funds as amended after all appropriation changes by the State and County Governments:
The State reimbursed HCPS $14.6 million for the Bel Air High School Project. This amount has been reallocated to fund other capital projects.
Relocatable Classrooms $0 $0 $735,000 $0 $735,000 $735,000Bel Air High School Replacement $26,882,317 $14,600,000 $16,765,000 $12,765,000 -$14,600,000 $12,765,000Deerfield ES Replacement $4,600,859 $800,000 $6,998,836 $4,200,000 $0 $5,000,000Edgewood High School Replacement $14,190,162 $0 $32,743,182 $35,540,528 $1,692,587 $37,233,115Red Pump Elementary School $0 $0 $0 $6,380,000 $1,250,000 $7,630,000Southampton Middle Roof Replacement $852,862 $853,000 $1,196,250 $0 $643,250 $1,496,250Southampton Middle School HVAC $624,000 $0 $1,144,000 $0 $1,144,000 $1,144,000Havre de Grace High School HVAC $779,400 $0 $649,500 $0 $0 $0Bel Air Elementary School Site Improvement $0 $0 $650,000 $0 $650,000 $650,000Campus Hills Elementary School $6,438,881 $0 $12,745,300 $0 $0 $0Youth's Benefit ES Modernization $0 $0 $13,142,092 $0 $0 $0John Archer School at Bel Air Middle School $0 $0 $2,000,000 $0 $0 $0WP/OPR ES Modernization $0 $0 $2,600,000 $0 $0 $0Homestead/Wakefield ES Modernization $0 $0 $2,600,000 $0 $0 $0
Joppatowne High School Addition / Renovation $0 $0 $2,600,000 $0 $0 $0
TOTAL APPROVED
CAPITAL FUNDING
HARFORD COUNTY PUBLIC SCHOOLSCAPITAL BUDGET - FY 2010
STATE REQUEST
STATE APPROVED
LOCAL REQUEST
LOCAL APPROVED
OTHER SOURCES
23
Capital Projects Funds continued
ADA Improvements and Survey $0 $0 $100,000 $0 $100,000 $100,000
Athletic Fields Repair/Renovations $0 $0 $45,000 $0 $0 $0
Backflow Prevention $0 $0 $100,000 $0 $100,000 $100,000
Bleacher Replacement $0 $0 $200,000 $0 $100,000 $100,000
Building Envelope Improvements $0 $0 $200,000 $0 $0 $0
Career & Technology Education Equipment $0 $0 $100,000 $0 $100,000 $100,000
Environmental Compliance $0 $0 $100,000 $0 $100,000 $100,000
Equipment & Furniture Replacement $0 $0 $100,000 $0 $100,000 $100,000
Fire Alarm & ER Communications $0 $0 $75,000 $0 $75,000 $75,000
Floor Covering Replacement $0 $0 $100,000 $0 $0 $0
Locker Replacement - Magnolia MS $0 $0 $110,000 $0 $110,000 $110,000
Major HVAC Repairs $0 $0 $250,000 $0 $850,000 $850,000
Music Refresh Program $0 $0 $50,000 $0 $50,000 $50,000
Outdoor Track Reconditioning $0 $0 $25,000 $0 $0 $0
TOTAL APPROVED
CAPITAL FUNDING
HARFORD COUNTY PUBLIC SCHOOLSCAPITAL BUDGET - FY 2010
STATE REQUEST
STATE APPROVED
LOCAL REQUEST
LOCAL APPROVED
OTHER SOURCES
24
Capital Projects Funds continued
Paving - New Parking Areas $0 $0 $100,000 $0 $0 $0
Paving - Overlay and Maintenance $0 $0 $100,000 $0 $100,000 $100,000
Playground Equipment $0 $0 $350,000 $0 $350,000 $350,000
Replacement Buses $0 $0 $1,045,000 $1,045,000 $0 $1,045,000
Replacement Vehicles $0 $0 $942,000 $0 $262,638 $262,638
Security Cameras $0 $0 $200,000 $0 $200,000 $200,000
Septic Pre-Treatment Facility Code Upgrades $0 $0 $1,500,000 $0 $1,325,413 $1,325,413
Special Education Facilities Improvements $0 $0 $100,000 $0 $0 $0
Swimming Pool Renovatons $0 $0 $100,000 $0 $100,000 $100,000
Storm Water Management $0 $0 $50,000 $0 $50,000 $50,000
Technology Education Lab Refresh $0 $0 $500,000 $0 $0 $0
Technology Infrastructure $0 $0 $12,295,500 $0 $2,612,112 $2,612,112
Textbook/Supplemental Materials Refresh $0 $0 $1,800,000 $0 $1,800,000 $1,800,000
Total $54,368,481 $16,253,000 $117,206,660 $59,930,528 $0 $76,183,528
TOTAL APPROVED
CAPITAL FUNDING
HARFORD COUNTY PUBLIC SCHOOLSCAPITAL BUDGET - FY 2010
STATE REQUEST
STATE APPROVED
LOCAL REQUEST
LOCAL APPROVED
OTHER SOURCES
25
The Capital Projects budget reconciliation with the County approved Capital Budget is as follows:
Harford County Board of Education Approved Capital Budget 76,183,528$
Harford County Government Approved Capital Budget 74,236,938$
Difference 1,946,590$
Board of Education Cost Reductions approved on April 20, 2009¹:Red Pump Elementary School 2,355,000$
Milestone Project 971,590$
North Harford High School 400,000$
Textbooks/Supplemental Materials Refresh 200,000$
Furniture and Equipment 20,000$
Subtotal 3,946,590$
Red Pump Elementary School² (2,000,000)$
Difference 1,946,590$
¹ Harford County Government has reflected the cost reductions in their FY2010 Budget.² Harford County Government added back $2 million in Impact Fees to the project.
26
The Superintendent recommends the approval of the FY 2010
Proposed Budget in the Unrestricted Fund of $417,525,509; the Restricted Fund of $32,701,475;
and the Capital Budget of $76,183,528.
Final Approval of HCPS FY 2010 Budget